<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£9,660</td><td>£9,805</td><td>£10,050</td><td>£10,301</td><td>£10,610</td><td>£50,427</td></tr><tr><td>Total Expenses</td><td>£12,091</td><td>£12,152</td><td>£12,219</td><td>£12,288</td><td>£12,362</td><td>£61,112</td></tr><tr><td>Profit Before Tax</td><td>£-2,431</td><td>£-2,347</td><td>£-2,169</td><td>£-1,987</td><td>£-1,751</td><td>£-10,686</td></tr><tr><td>Profit After Tax      </td><td>£-2,431</td><td>£-2,347</td><td>£-2,169</td><td>£-1,987</td><td>£-1,751</td><td>£-10,686</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£-131</td><td>£-24</td><td>£4,870</td><td>£7,680</td><td>£9,558</td><td>£21,952</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>